Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.37% first-year return on $87,594 initial cash invested.
-1.37%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$3,100
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,594
Downpayment
20%
$66,280
Closing costs
1%
$3,314
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$3,200
Mortgage P&I
54%
$1,664
Property Taxes
12%
$366
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341